8-K
DOMINOS PIZZA INC false 0001286681 0001286681 2022-10-20 2022-10-20

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) October 20, 2022

 

 

Domino’s Pizza, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

  Delaware  
 

(State or other jurisdiction

of incorporation)

 

 

001-32242     38-2511577

(Commission

File Number)

   

(I.R.S. Employer

Identification No.)

 

30 Frank Lloyd Wright Drive

Ann Arbor, Michigan

  48105
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code (734) 930-3030

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Exchange Act:

 

Title of Each Class

 

Trading

Symbol

 

Name of Each Exchange

on Which Registered

Domino’s Pizza, Inc. Common Stock, $0.01 par value   DPZ   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 7.01.

Regulation FD Disclosure.

The document attached hereto as Exhibit 99.1 is a copy of a report provided by Domino’s Pizza, Inc. (the “Company”) to holders of the Series 2015-1 4.474% Fixed Rate Senior Secured Notes, Class A-2-II, holders of the Series 2017-1 4.118% Fixed Rate Senior Secured Notes, Class A-2-III, holders of the Series 2018-1 4.116% Fixed Rate Senior Secured Notes, Class A-2-I, holders of the Series 2018-1 4.328% Fixed Rate Senior Secured Notes, Class A-2-II, holders of the Series 2019-1 3.668% Fixed Rate Senior Secured Notes, Class A-2, holders of the Series 2021-1 2.662% Fixed Rate Senior Secured Notes, Class A-2-I, holders of the Series 2021-1 3.151% Fixed Rate Senior Secured Notes, Class A-2-II, holders of the Series 2021-1 Variable Funding Senior Secured Notes, Class A-1 and holders of the Series 2022-1 Variable Funding Senior Secured Notes, Class A-1, of Domino’s Pizza Master Issuer LLC, a subsidiary of the Company. The information in this Form 8-K and the Exhibit attached hereto are being furnished pursuant to Item 7.01 of Form 8-K and therefore shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934.

 

Item 9.01.

Financial Statements and Exhibits.

 

(d)

Exhibits.

 

Exhibit
Number

  

Description

99.1    Domino’s Pizza Master Issuer LLC Quarterly Noteholders’ Statement for the third quarter of 2022.
104    The cover page from this Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 101).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

      DOMINO’S PIZZA, INC.
      (Registrant)
Date: October 20, 2022      

/s/ Sandeep Reddy

      Sandeep Reddy
      Executive Vice President, Chief Financial Officer
EX-99.1

Exhibit 99.1

Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement    

 

Quarterly Collection Period Starting:    

          June 20, 2022

Quarterly Collection Period Ending:    

September 11, 2022

Quarterly Payment Date:      

    October 25, 2022

Debt Service Coverage Ratios and Senior ABS Leverage

 

     Holdco Leverage     Senior ABS Leverage     Quarterly DSCR  

Current Period

     5.85 x       6.42 x       3.57 x  
  

 

 

   

 

 

   

 

 

 

One Period Prior

     5.79 x       6.34 x       3.37 x  
  

 

 

   

 

 

   

 

 

 

Two Periods Prior

     5.71 x       6.23 x       3.23 x  
  

 

 

   

 

 

   

 

 

 

Three Periods Prior

     5.59 x       6.06 x       3.49 x  
  

 

 

   

 

 

   

 

 

 
System Performance                   

Domestic

      
     Franchise     Company-Owned     Total Domestic  

Open Stores at end of prior Quarterly Collection Period

     6,218       401       6,619  

Store Openings during Quarterly Collection Period

     26       1       27  

Store Transfers during Quarterly Collection Period

     —         —         —    

Permanent Store Closures during Quarterly Collection Period

     (3     —         (3
  

 

 

   

 

 

   

 

 

 

Net Change in Open Stores during Quarterly Collection Period

     23       1       24  

Open Stores at end of Quarterly Collection Period

     6,241       402       6,643  

International

      
     Franchise     Company-Owned     Total International  

Open Stores at end of prior Quarterly Collection Period

     12,675       —         12,675  

Store Openings during Quarterly Collection Period

     263       —         263  

Permanent Store Closures during Quarterly Collection Period

     (62     —         (62
  

 

 

   

 

 

   

 

 

 

Net Change in Open Stores during Quarterly Collection Period

     201       —         201  

Open Stores at end of Quarterly Collection Period

     12,876       —         12,876  
     Franchise     Company-Owned     International  

Same-Store Sales Growth for Quarterly Collection Period

     2.2     -1.9     -1.8
Potential Events                   
                 Material Concern  

i. Potential Rapid Amortization Event

         No  

ii. Potential Manager Termination Event

         No  
Cash Trapping                   
           Commenced     Commencement Date  

i. a. Partial Cash Trapping Period

       No       N/A  
    

 

 

   

 

 

 

b. Full Cash Trapping Period

       No       N/A  
    

 

 

   

 

 

 

ii. Cash Trapping Percentage during Quarterly Collection Period

 

    N/A  
      

 

 

 

iii Cash Trapping Percentage following current Quarterly Payment Date

 

    N/A  
      

 

 

 

iv. Cash Trapping Percentage during prior Quarterly Collection Period

 

    N/A  
      

 

 

 

v. Partial Cash Trapping Release Event

 

    N/A  
      

 

 

 

vi. Full Cash Trapping Release Event

 

    N/A  
      

 

 

 
Occurrence Dates                   
           Commenced     Commencement Date  

i. Rapid Amortization Event

       No       N/A  
    

 

 

   

 

 

 

ii. Default

       No       N/A  
    

 

 

   

 

 

 

iii. Event of Default

       No       N/A  
    

 

 

   

 

 

 

iv. Manager Termination Event

       No       N/A  
    

 

 

   

 

 

 

Non-Amortization Test

 

      
           Commenced     Commencement Date  

i. Non-Amortization Period

       No       N/A  
    

 

 

   

 

 

 

Extension Periods

 

      
           Commenced     Commencement Date  

i. Series 2021-1 Class A-1 first renewal period

       No       N/A  
    

 

 

   

 

 

 

ii. Series 2021-1 Class A-1 second renewal period

       No       N/A  
    

 

 

   

 

 

 

 

Page 1


Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    

          June 20, 2022

Quarterly Collection Period Ending:    

September 11, 2022

Quarterly Payment Date:      

    October 25, 2022

 

Allocation of Funds       

1. Outstanding Notes and Reserve Account Balances as of Prior Quarterly Payment Date:

  

i. Outstanding Principal Balances

  

a. Series 2021 -1 Class A-1 Notes (Advance)

   $ —    
  

 

 

 

a. Series 2021 -1 Class A-1 Notes (Swingline)

   $ —    
  

 

 

 

a. Series 2021 -1 Class A-1 Notes (L/C)

   $ 44,157,267.00  
  

 

 

 

a. Series 2022 -1 Class A-1 Notes (Advance)

   $ —    
  

 

 

 

b. Series 2015-1 Class A-2-II Notes

   $ 754,000,000.00  
  

 

 

 

b. Series 2017-1 Class A-2-III Notes

   $ 955,000,000.00  
  

 

 

 

b. Series 2018-1 Class A-2-I Notes

   $ 409,062,500.00  
  

 

 

 

b. Series 2018-1 Class A-2-II Notes

   $ 385,000,000.00  
  

 

 

 

b. Series 2019-1 Class A-2 Notes

   $ 658,125,000.00  
  

 

 

 

b. Series 2021-1 Class A-2-I Notes

   $ 839,375,000.00  
  

 

 

 

b. Series 2021-1 Class A-2-II Notes

   $ 987,500,000.00  
  

 

 

 

c. Senior Subordinated Notes

   $ —    
  

 

 

 

d. Subordinated Notes

   $ —    
  

 

 

 

ii. Reserve Account Balances

  

a. Available Senior Notes Interest Reserve Account Amount (1)

   $ 47,400,846.88  
  

 

 

 

b. Available Senior Subordinated Notes Interest Reserve Account Amount

   $ —    
  

 

 

 

c. Available Cash Trap Reserve Account Amount (1)

   $ —    
  

 

 

 

2. Retained Collections for Current Quarterly Payment Date:

  

i. Franchisee Payments

  

a. Domestic Continuing Franchise Fees

   $ 216,864,984.37  
  

 

 

 

b. International Continuing Franchise Fees

   $ 65,126,446.93  
  

 

 

 

c. Initial Franchise Fees

   $ —    
  

 

 

 

d. Other Franchise Fees

   $ —    
  

 

 

 

e. PULSE Maintenance Fees

   $ 31.39  
  

 

 

 

f. PULSE License Fees

   $ 562,966.93  
  

 

 

 

g. Technology Fees

   $ 26,234,121.34  
  

 

 

 

h. Franchisee Insurance Proceeds

   $ —    
  

 

 

 

i. Other Franchisee Payments

   $ —    
  

 

 

 

ii. Company-Owned Stores License Fees

   $ 5,982,723.92  
  

 

 

 

iii. Third-Party License Fees

   $ —    
  

 

 

 

iv. Product Purchase Payments

   $ 699,200,085.69  
  

 

 

 

v. Co-Issuers Insurance Proceeds

   $ —    
  

 

 

 

vi. Asset Disposition Proceeds

   $ —    
  

 

 

 

vii. Excluded Amounts

   $ 12,064,249.54  
  

 

 

 

viii. Other Collections

   $ —    
  

 

 

 

ix. Investment Income

   $ 453,648.88  
  

 

 

 

x. HoldCo L/C Agreement Fee Income

   $ 25,758.36  
  

 

 

 

Less:

  

xiii. Excluded Amounts

   $ 126,275,807.14  
  

 

 

 

a. Advertising Fees

   $ 114,211,557.60  
  

 

 

 

b. Company-Owned Store Advertising Fees

   $ —    
  

 

 

 

c. Third-Party Matching Expenses

   $ 12,064,249.54  
  

 

 

 

xiv. Product Purchase Payments

   $ 699,200,085.69  
  

 

 

 

xiv. Bank Account Expenses

   $ 20,808.41  
  

 

 

 

Plus:

  

xvi. Aggregate Weekly Distributor Profit Amount

   $ 42,487,733.76  
  

 

 

 

xvii. Retained Collections Contributions

   $ —    
  

 

 

 

xviii. Total Retained Collections

   $ 243,506,049.87  
  

 

 

 

 

1.

Amounts calculated as of the close of business on the last Business Day of the preceding Quarterly Collection Period.     

 

Page 2


Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    

          June 20, 2022

Quarterly Collection Period Ending:    

September 11, 2022

Quarterly Payment Date:      

    October 25, 2022

 

3. Adjusted Net Cash Flow for Current Quarterly Payment Date:

  

i. Retained Collections for Quarterly Collection Period

   $ 243,506,049.87  
  

 

 

 

Less:

  

ii. Servicing Fees, Liquidation Fees and Workout Fees

   $ 251,610.99  
  

 

 

 

iii. Securitization Entities Operating Expenses paid during Quarterly Collection Period

   $ 197,207.00  
  

 

 

 

iv. Weekly Manager Fee Amounts paid during Quarterly Collection Period

   $ 18,594,353.34  
  

 

 

 

v. PULSE Maintenance Fees

   $ 31.39  
  

 

 

 

vi. Technology Fees

   $ 26,234,121.34  
  

 

 

 

vii. Administrative Expenses

   $ 18,750.00  
  

 

 

 

viii. Investment Income

   $ 453,648.88  
  

 

 

 

vix. Retained Collections Contributions, if applicable, received during Quarterly Collection Period

   $ —    
  

 

 

 

viii. Net Cash Flow for Quarterly Collection Period

   $ 197,756,326.93  
  

 

 

 

ix. Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period

   $ 2,354,241.99  
  

 

 

 

x. Multiplied by 91 if 52 week fiscal year or 92.75 if 53 week fiscal year

     91  
  

 

 

 

xi. Adjusted Net Cash Flow for Quarterly Collection Period

   $ 214,236,020.84  
  

 

 

 

4. Debt Service / Payments to Noteholders for Current Quarterly Payment Date:

  

i. Required Interest on Senior and Senior Subordinated Notes

  

Series 2021 -1 Class A-1 Quarterly Interest

   $ 979,050.18  
  

 

 

 

Series 2015-1 Class A-2-II Quarterly Interest

   $ 8,433,490.00  
  

 

 

 

Series 2017-1 Class A-2-III Quarterly Interest

   $ 9,831,725.00  
  

 

 

 

Series 2018-1 Class A-2-I Quarterly Interest

   $ 4,209,253.13  
  

 

 

 

Series 2018-1 Class A-2-II Quarterly Interest

   $ 4,165,700.00  
  

 

 

 

Series 2019-1 Class A-2 Quarterly Interest

   $ 6,035,006.25  
  

 

 

 

Series 2021-1 Class A-2-I Quarterly Interest

   $ 5,586,040.63  
  

 

 

 

Series 2021-1 Class A-2-II Quarterly Interest

   $ 7,779,031.25  
  

 

 

 

ii. Required Principal on Senior and Senior Subordinated Notes

  

Series 2015-1 Class A-2-II Quarterly Scheduled Principal

   $ 2,000,000.00  
  

 

 

 

Series 2017-1 Class A-2-III Quarterly Scheduled Principal

   $ 2,500,000.00  
  

 

 

 

Series 2018-1 Class A-2-I Quarterly Scheduled Principal

   $ 1,062,500.00  
  

 

 

 

Series 2018-1 Class A-2-II Quarterly Scheduled Principal

   $ 1,000,000.00  
  

 

 

 

Series 2019-1 Class A-2 Quarterly Scheduled Principal

   $ 1,687,500.00  
  

 

 

 

Series 2021-1 Class A-2-I Quarterly Scheduled Principal

   $ 2,125,000.00  
  

 

 

 

Series 2021-1 Class A-2-II Quarterly Scheduled Principal

   $ 2,500,000.00  
  

 

 

 

iii. Other

  

Series 2021 -1 Class A-1 Quarterly Commitment Fees

   $ 119,331.19  
  

 

 

 

iv. Total Debt Service

   $ 60,013,627.63  
  

 

 

 

 

1.

Excludes Series 2022-1 Class A-1 Quarterly Commitment Fees as the facility closed September 16, 2022 subsequent to the Q3, 2022 collections quarter

 

v. Other Payments to Noteholders Relating to Notes

  

Series 2021-1 Class A-1 Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2015-1 Class A-2-II Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2017-1 Class A-2-III Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2018-1 Class A-2-I Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2018-1 Class A-2-II Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2019-1 Class A-2 Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2021-1 Class A-2-I Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

Series 2021-1 Class A-2-II Quarterly Contingent Additional Interest

   $ —    
  

 

 

 

5. Aggregate Weekly Allocations to Distribution Accounts for Current Quarterly Payment Date:

  

i. All available deposits in Series 2021-1 Class A-1 Distribution Account

   $ 1,117,131.37  
  

 

 

 

iii. All available deposits in Series 2015-1 Class A-2-II Distribution Account

   $ 10,433,490.00  
  

 

 

 

iv. All available deposits in Series 2017-1 Class A-2-III Distribution Account

   $ 12,331,725.00  
  

 

 

 

v. All available deposits in Series 2018-1 Class A-2-I Distribution Account

   $ 5,271,753.13  
  

 

 

 

vi. All available deposits in Series 2018-1 Class A-2-II Distribution Account

   $ 5,165,700.00  
  

 

 

 

vii. All available deposits in Series 2019-1 Class A-2-I Distribution Account

   $ 7,722,506.25  
  

 

 

 

viii. All available deposits in Series 2021-1 Class A-2-I Distribution Account

   $ 7,711,040.63  
  

 

 

 

ix. All available deposits in Series 2021-1 Class A-2-II Distribution Account

   $ 10,279,031.25  
  

 

 

 

v. Total on Deposit in Distribution Accounts

   $ 60,032,377.63  
  

 

 

 

 

Page 3


Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    

          June 20, 2022

Quarterly Collection Period Ending:    

September 11, 2022

Quarterly Payment Date:      

    October 25, 2022

 

6. Distributions for Current Quarterly Payment Date:

  

Series 2021 -1 Class A-1 Distribution Account

  

i. Payment of interest and fees related to Series 2021 -1 Class A-1 Notes

   $ 1,117,131.37  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds Payments to reduce commitments under Series 2021 -1 Class A-1 Notes

   $ —    
  

 

 

 

iii. Principal payments to Series 2021 -1 Class A-1 Notes

   $ —    
  

 

 

 

iv. Payment of Series 2021 -1 Class A-1 Notes Breakage Amounts

   $ —    
  

 

 

 

Series 2015-1 Class A-2-II Distribution Account

  

i. Payment of interest related to Series 2015-1 Class A-2-II Notes

   $ 8,433,490.00  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2015-1 Class A-2-II Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2015-1 Class A-2-II Notes

   $ 2,000,000.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2015-1 Class A-2-II Notes

   $ —    
  

 

 

 

Series 2017-1 Class A-2-III Distribution Account

  

i. Payment of interest related to Series 2017-1 Class A-2-III Notes

   $ 9,831,725.00  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2017-1 Class A-2-III Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2017-1 Class A-2-III Notes

   $ 2,500,000.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2017-1 Class A-2-III Notes

   $ —    
  

 

 

 

Series 2018-1 Class A-2-I Distribution Account

  

i. Payment of interest related to Series 2018-1 Class A-2-I Notes

   $ 4,209,253.13  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-I Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2018-1 Class A-2-I Notes

   $ 1,062,500.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2018-1 Class A-2-I Notes

   $ —    
  

 

 

 

Series 2018-1 Class A-2-II Distribution Account

  

i. Payment of interest related to Series 2018-1 Class A-2-II Notes

   $ 4,165,700.00  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-II Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2018-1 Class A-2-II Notes

   $ 1,000,000.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2018-1 Class A-2-II Notes

   $ —    
  

 

 

 

Series 2019-1 Class A-2 Distribution Account

  

i. Payment of interest related to Series 2019-1 Class A-2 Notes

   $ 6,035,006.25  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2019-1 Class A-2 Notes

   $ —    
  

 

 

 

iii.Principal payment to Series 2019-1 Class A-2 Notes

   $ 1,687,500.00  
  

 

 

 

iv.Make-Whole Premium related to Series 2019-1 Class A-2 Notes

   $ —    
  

 

 

 

Series 2021-1 Class A-2-I Distribution Account

  

i. Payment of interest related to Series 2021-1 Class A-2-I Notes

   $ 5,586,040.63  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2021-1 Class A-2-I Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2021-1 Class A-2-I Notes

   $ 2,125,000.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2021-1 Class A-2-I Notes

   $ —    
  

 

 

 

Series 2021-1 Class A-2-II Distribution Account

  

i. Payment of interest related to Series 2021-1 Class A-2-II Notes

   $ 7,779,031.25  
  

 

 

 

ii. Indemnification & Real Estate Disposition Proceeds payments to Series 2021-1 Class A-2-II Notes

   $ —    
  

 

 

 

iii. Principal payment to Series 2021-1 Class A-2-II Notes

   $ 2,500,000.00  
  

 

 

 

iv. Make-Whole Premium related to Series 2021-1 Class A-2-II Notes

   $ —    
  

 

 

 

Total Allocations from Distribution Accounts

   $   60,032,377.63  
  

 

 

 

7. Senior Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

  

i. Deposits into Senior Notes Interest Reserve Account during Quarterly Collection Period

   $ 2,137,329.37  
  

 

 

 

ii. Less draws on / releases from Available Senior Notes Interest Reserve Account Amount

   $ —    
  

 

 

 

iii. Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount

   $ 2,137,329.37  
  

 

 

 

8. Senior Subordinated Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

  

i. Deposits into Senior Subordinated Notes Interest Reserve Account during Quarterly Collection Period

   $ —    
  

 

 

 

ii. Less draws on Available Senior Subordinated Notes Interest Reserve Account Amount

   $ —    
  

 

 

 

iii. Total Increase (Reduction) of Available Senior Subordinated Notes Interest Reserve Account Amount

   $ —    
  

 

 

 

 

Page 4


Domino’s Pizza Master Issuer LLC

Domino’s SPV Canadian Holding Company Inc.

Domino’s Pizza Distribution LLC

Domino’s IP Holder LLC

Quarterly Noteholders’ Statement

 

Quarterly Collection Period Starting:    

          June 20, 2022

Quarterly Collection Period Ending:    

September 11, 2022

Quarterly Payment Date:      

    October 25, 2022

 

9. Cash Trap Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date:

  

i. Deposits into Cash Trap Reserve Account during Quarterly Collection Period

   $ —    
  

 

 

 

ii. Less draws on Available Cash Trap Reserve Account Amount

   $ —    
  

 

 

 

iii. Less Cash Trapping Release Amount

   $ —    
  

 

 

 

iv. Total Increase (Reduction) of Available Cash Trap Reserve Account Amount

   $ —    
  

 

 

 

10. Real Estate Disposition Proceeds

  

i. Aggregate Real Estate Disposition Proceeds as of Prior Quarterly Payment Date

   $ —    
  

 

 

 

ii. Aggregate Real Estate Disposition Proceeds as of Current Quarterly Payment Date

   $ —    
  

 

 

 

11. Outstanding Balances as of Current Quarterly Payment Date (after giving effect to payments to be made on such date):

  

i. Series 2021 -1 Class A-1 Notes (Advance)

   $ 60,000,000.00  
  

 

 

 

i. Series 2021 -1 Class A-1 Notes (Swingline)

   $ —    
  

 

 

 

i. Series 2021 -1 Class A-1 Notes (L/C)

   $ 42,202,267.00  
  

 

 

 

i. Series 2022 -1 Class A-1 Notes (Advance)

   $ —    
  

 

 

 

ii. Series 2015-1 Class A-2-II Notes

   $ 752,000,000.00  
  

 

 

 

iii. Series 2017-1 Class A-2-III Notes

   $ 952,500,000.00  
  

 

 

 

iv. Series 2018-1 Class A-2-I Notes

   $ 408,000,000.00  
  

 

 

 

v. Series 2018-1 Class A-2-II Notes

   $ 384,000,000.00  
  

 

 

 

vi. Series 2019-1 Class A-2 Notes

   $ 656,437,500.00  
  

 

 

 

vii. Series 2021-1 Class A-2-I Notes

   $ 837,250,000.00  
  

 

 

 

viii. Series 2021-1 Class A-2-II Notes

   $ 985,000,000.00  
  

 

 

 

ix. Senior Subordinated Notes

   $ —    
  

 

 

 

x. Subordinated Notes

   $ —    
  

 

 

 

xi. Reserve account balances:

  

a. Available Senior Notes Interest Reserve Account Amount

   $ 49,538,176.25  
  

 

 

 

b. Available Senior Subordinate Notes Interest Reserve Account Amount

   $ —    
  

 

 

 

c. Available Cash Trap Reserve Account Amount

   $ —    
  

 

 

 

IN WITNESS HEREOF, the undersigned has duly executed and delivered this Quarterly Noteholders’ Statement this October 20, 2022

Domino’s Pizza LLC as Manager on behalf of the Master Issuer and certain subsidiaries thereto,

 

           by:       /s/ Jessica Parrish
   

Jessica Parrish - Vice President, Controller and Treasurer

 

Page 5